Log In/Sign Up
Your email has been sent.
Terravita Apartments 3909-3949 N Nellis Blvd 100 Unit Apartment Building $23,285,069 CAD ($232,851 CAD/Unit) 6.50% Cap Rate Las Vegas, NV 89115



Investment Highlights
- 100 units with each one having its own parcel number. (can easily be converted to condo project - multiple exit strategies)
- 100 Units Total with 84 of them being 2 bed 2 bath. (73 of the 2 bed 2 bath apartments are oversized at 1,005 Sq Ft)
- Gated entrance
- Covered Parking
- Swimming Pool
- Washer and Dryer each unit
Executive Summary
Terravita Apartments is a 100-unit multi family complex that includes a mix of renovated Sixteen (16) one-bedroom / one-bathroom apartments and Eighty-Four (84) Two-Bedroom / Two Bathroom apartments. The property is located in the Sunrise Manor sector of Las Vegas which is a dynamic affordable segment with Nellis Frontage and in close proximity to shopping and nearby schools. The project consists of Six (6) two story buildings sitting on 3.61 acres with gated entrances to the complex.
The property also offers potential buyers with multiple exit strategies as each of the 100 units comes with its own parcel number so the complex can easily be converted to a condominium project or managed as an apartment complex. The units range in size from 555 Sq Ft - 770 Sq Ft for the 1 bed - 1 bath units to 906 sq ft - 1,005 for the 2 bed - 2 bath units. Seventy -Three (73) of the 2 bed - 2 bath units are oversized at 1,005 Sq Ft.
The complex has a swimming pool and barbeque area for the tenants with each unit having its own washer and dryer, dishwasher, walk in closets, balcony area, ceiling fans and much more.
The property also offers potential buyers with multiple exit strategies as each of the 100 units comes with its own parcel number so the complex can easily be converted to a condominium project or managed as an apartment complex. The units range in size from 555 Sq Ft - 770 Sq Ft for the 1 bed - 1 bath units to 906 sq ft - 1,005 for the 2 bed - 2 bath units. Seventy -Three (73) of the 2 bed - 2 bath units are oversized at 1,005 Sq Ft.
The complex has a swimming pool and barbeque area for the tenants with each unit having its own washer and dryer, dishwasher, walk in closets, balcony area, ceiling fans and much more.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $23,285,069 CAD | Building Class | C |
| Price Per Unit | $232,851 CAD | Lot Size | 3.61 AC |
| Sale Type | Investment | Building Size | 91,359 SF |
| Cap Rate | 6.50% | Average Occupancy | 80% |
| No. Units | 100 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1983 |
| Property Subtype | Apartment | Parking Ratio | 2.08/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | R4, County | ||
| Price | $23,285,069 CAD |
| Price Per Unit | $232,851 CAD |
| Sale Type | Investment |
| Cap Rate | 6.50% |
| No. Units | 100 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 3.61 AC |
| Building Size | 91,359 SF |
| Average Occupancy | 80% |
| No. Stories | 2 |
| Year Built | 1983 |
| Parking Ratio | 2.08/1,000 SF |
| Zoning | R4, County |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Cable Ready
- Dishwasher
- Disposal
- Washer/Dryer
- Heating
- Ceiling Fans
- Refrigerator
- Range
- Tub/Shower
- Carpet
Site Amenities
- 24 Hour Access
- Pool
- Tenant Controlled HVAC
- Gated
- Online Services
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 16 | - | 555 - 770 |
| 2+2 | 84 | - | 906 - 1,005 |
1 1
Fairly walkable
40/100
Exceptionally drivable
100/100
Some public transit
40/100
Somewhat bikeable
20/100
Property Taxes
| Parcel Numbers | Total Assessment | $278,035 CAD | |
| Land Assessment | $88,018 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $190,017 CAD | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$88,018 CAD
Improvements Assessment
$190,017 CAD
Total Assessment
$278,035 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2026
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Terravita Apartments | 3909-3949 N Nellis Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
